Exhibit 12.1
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(DOLLARS IN MILLIONS)
|
|
Year Ended December 31, |
| |||||||||||||
|
|
2015 |
|
2014 |
|
2013 |
|
2012 |
|
2011 |
| |||||
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
| |||||
Interest expensed and capitalized (includes amortization of deferred financing costs) |
|
$ |
236 |
|
$ |
230 |
|
$ |
209 |
|
$ |
241 |
|
$ |
264 |
|
Interest portion of rent expense |
|
32 |
|
32 |
|
31 |
|
30 |
|
30 |
| |||||
Total fixed charges |
|
$ |
268 |
|
$ |
262 |
|
$ |
240 |
|
$ |
271 |
|
$ |
294 |
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
| |||||
Pretax income from continuing operations less equity income |
|
$ |
170 |
|
$ |
403 |
|
$ |
281 |
|
$ |
552 |
|
$ |
362 |
|
Fixed charges |
|
268 |
|
262 |
|
240 |
|
271 |
|
294 |
| |||||
Amortization of capitalized interest |
|
4 |
|
3 |
|
3 |
|
3 |
|
3 |
| |||||
Less: |
|
|
|
|
|
|
|
|
|
|
| |||||
Interest capitalized |
|
(22 |
) |
(16 |
) |
(7 |
) |
(3 |
) |
(2 |
) | |||||
Total earnings plus fixed charges |
|
$ |
420 |
|
$ |
652 |
|
$ |
517 |
|
$ |
823 |
|
$ |
657 |
|
Ratio of earnings to fixed charges |
|
1.6 |
|
2.5 |
|
2.2 |
|
3.0 |
|
2.2 |
| |||||
Deficiency of earnings to fixed charges |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|